Harper Hygienics SA
WSE:HRP
Cash Flow Statement
Cash Flow Statement
Harper Hygienics SA
| Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
22
|
18
|
15
|
13
|
6
|
(1)
|
(0)
|
0
|
4
|
9
|
9
|
8
|
10
|
10
|
10
|
10
|
25
|
24
|
26
|
29
|
12
|
8
|
4
|
(1)
|
(0)
|
0
|
(1)
|
(5)
|
(11)
|
(8)
|
(7)
|
(7)
|
(5)
|
(12)
|
(12)
|
(11)
|
(9)
|
(3)
|
(4)
|
(2)
|
0
|
6
|
8
|
8
|
8
|
4
|
4
|
11
|
(10)
|
(11)
|
(19)
|
(23)
|
0
|
9
|
0
|
(9)
|
(9)
|
3
|
6
|
5
|
|
| Depreciation & Amortization |
6
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
11
|
12
|
12
|
13
|
12
|
12
|
12
|
12
|
14
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
11
|
11
|
11
|
12
|
11
|
11
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
17
|
2
|
(7)
|
(5)
|
7
|
7
|
7
|
|
| Other Non-Cash Items |
12
|
10
|
11
|
2
|
1
|
2
|
2
|
7
|
9
|
8
|
6
|
6
|
6
|
6
|
6
|
6
|
(11)
|
(11)
|
(13)
|
(16)
|
(0)
|
0
|
0
|
4
|
4
|
4
|
4
|
3
|
3
|
0
|
(3)
|
(3)
|
(4)
|
1
|
3
|
3
|
1
|
1
|
(1)
|
(4)
|
(0)
|
0
|
1
|
2
|
(1)
|
0
|
(1)
|
(3)
|
8
|
8
|
15
|
19
|
6
|
10
|
0
|
(2)
|
(1)
|
6
|
5
|
7
|
|
| Cash Taxes Paid |
7
|
5
|
6
|
5
|
5
|
4
|
2
|
1
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
6
|
2
|
9
|
7
|
3
|
1
|
4
|
7
|
7
|
9
|
6
|
7
|
7
|
6
|
6
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
2
|
4
|
3
|
4
|
5
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
6
|
1
|
(3)
|
(2)
|
2
|
2
|
2
|
|
| Change in Working Capital |
(9)
|
(11)
|
(8)
|
(4)
|
(10)
|
1
|
4
|
11
|
13
|
18
|
15
|
17
|
13
|
5
|
5
|
6
|
9
|
11
|
10
|
2
|
(4)
|
(5)
|
(6)
|
14
|
2
|
6
|
10
|
(4)
|
13
|
14
|
10
|
19
|
15
|
19
|
22
|
3
|
12
|
(8)
|
(7)
|
(15)
|
(28)
|
(26)
|
(26)
|
(13)
|
(7)
|
(6)
|
(5)
|
(18)
|
(9)
|
(3)
|
1
|
7
|
(9)
|
(26)
|
0
|
6
|
23
|
1
|
(4)
|
5
|
|
| Cash from Operating Activities |
32
N/A
|
22
-30%
|
23
+1%
|
17
-23%
|
3
-81%
|
8
+147%
|
12
+46%
|
25
+106%
|
33
+33%
|
41
+26%
|
37
-9%
|
39
+5%
|
36
-9%
|
27
-23%
|
28
+4%
|
29
+2%
|
32
+9%
|
33
+3%
|
32
-1%
|
24
-25%
|
17
-31%
|
13
-22%
|
8
-41%
|
27
+254%
|
17
-38%
|
22
+31%
|
25
+13%
|
7
-74%
|
17
+161%
|
19
+8%
|
11
-40%
|
22
+92%
|
20
-7%
|
18
-8%
|
24
+28%
|
5
-80%
|
15
+211%
|
0
-100%
|
(1)
N/A
|
(8)
-539%
|
(16)
-90%
|
(8)
+49%
|
(5)
+37%
|
8
N/A
|
11
+41%
|
9
-21%
|
9
-5%
|
(1)
N/A
|
(2)
-209%
|
4
N/A
|
5
+41%
|
11
+98%
|
7
-40%
|
11
+63%
|
3
-71%
|
(12)
N/A
|
8
N/A
|
18
+124%
|
15
-19%
|
23
+58%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(4)
|
(9)
|
(10)
|
(8)
|
(8)
|
(5)
|
(6)
|
(7)
|
(14)
|
(18)
|
(17)
|
(17)
|
(21)
|
(26)
|
(36)
|
(52)
|
(48)
|
(43)
|
(44)
|
(27)
|
(21)
|
(21)
|
(16)
|
(15)
|
(13)
|
(10)
|
(2)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(5)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(7)
|
(8)
|
(10)
|
(9)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(4)
|
(2)
|
(4)
|
(0)
|
1
|
1
|
(4)
|
(5)
|
(4)
|
|
| Other Items |
0
|
(50)
|
56
|
36
|
0
|
17
|
(19)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
7
|
7
|
7
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
5
|
0
|
0
|
1
|
(4)
|
0
|
4
|
4
|
5
|
7
|
4
|
6
|
8
|
6
|
6
|
9
|
7
|
7
|
7
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
|
| Cash from Investing Activities |
(57)
N/A
|
(54)
+6%
|
47
N/A
|
26
-45%
|
28
+8%
|
9
-68%
|
(24)
N/A
|
(6)
+77%
|
(7)
-18%
|
(14)
-105%
|
(17)
-27%
|
(16)
+5%
|
(16)
+1%
|
(21)
-28%
|
(26)
-26%
|
(29)
-10%
|
(45)
-55%
|
(41)
+9%
|
(35)
+14%
|
(43)
-24%
|
(26)
+39%
|
(21)
+22%
|
(20)
+3%
|
(16)
+23%
|
(15)
+6%
|
(13)
+9%
|
(11)
+21%
|
(2)
+77%
|
(5)
-105%
|
(5)
+5%
|
(2)
+52%
|
(7)
-206%
|
(7)
-5%
|
(4)
+42%
|
(8)
-87%
|
(3)
+65%
|
0
N/A
|
1
+391%
|
2
+107%
|
5
+131%
|
2
-60%
|
2
+16%
|
2
-31%
|
(2)
N/A
|
(5)
-91%
|
1
N/A
|
0
-59%
|
1
+275%
|
0
-56%
|
(6)
N/A
|
(5)
+21%
|
(4)
+14%
|
(2)
+59%
|
(3)
-96%
|
0
N/A
|
2
+488%
|
1
-28%
|
(4)
N/A
|
(5)
-19%
|
(4)
+12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
73
|
71
|
(29)
|
(37)
|
(32)
|
(35)
|
(11)
|
(9)
|
(19)
|
(27)
|
(17)
|
(18)
|
(22)
|
(7)
|
(7)
|
(11)
|
24
|
12
|
2
|
18
|
(3)
|
8
|
12
|
(1)
|
(1)
|
(10)
|
(11)
|
(9)
|
(11)
|
(9)
|
(9)
|
(12)
|
(11)
|
(13)
|
(11)
|
(0)
|
(11)
|
2
|
3
|
6
|
18
|
9
|
7
|
(3)
|
(3)
|
(8)
|
(7)
|
2
|
2
|
5
|
5
|
(1)
|
(2)
|
(2)
|
(3)
|
8
|
(10)
|
(12)
|
(9)
|
(18)
|
|
| Cash Paid for Dividends |
0
|
(35)
|
(19)
|
0
|
0
|
19
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(6)
|
(2)
|
(9)
|
(7)
|
(3)
|
(1)
|
(4)
|
(7)
|
(7)
|
(9)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(2)
|
(4)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(1)
|
3
|
2
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
32
N/A
|
35
+8%
|
(57)
N/A
|
(45)
+22%
|
(35)
+22%
|
(18)
+49%
|
4
N/A
|
(15)
N/A
|
(26)
-73%
|
(13)
+50%
|
(0)
+99%
|
(2)
-1 591%
|
(6)
-235%
|
(12)
-100%
|
(12)
+0%
|
(16)
-28%
|
19
N/A
|
8
-58%
|
(3)
N/A
|
13
N/A
|
(8)
N/A
|
3
N/A
|
8
+194%
|
(5)
N/A
|
(5)
+5%
|
(14)
-194%
|
(14)
-2%
|
(12)
+14%
|
(15)
-18%
|
(13)
+11%
|
(13)
+3%
|
(17)
-30%
|
(16)
+4%
|
(17)
-9%
|
(16)
+10%
|
(3)
+83%
|
(15)
-470%
|
(2)
+89%
|
(1)
+51%
|
1
N/A
|
14
+1 100%
|
6
-56%
|
4
-31%
|
(6)
N/A
|
(6)
+0%
|
(10)
-76%
|
(9)
+4%
|
0
N/A
|
0
-77%
|
3
+9 893%
|
2
-27%
|
(4)
N/A
|
(5)
-40%
|
(8)
-71%
|
(4)
+56%
|
11
N/A
|
(8)
N/A
|
(14)
-89%
|
(10)
+29%
|
(19)
-89%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
6
N/A
|
3
-57%
|
12
+332%
|
(2)
N/A
|
(4)
-109%
|
(1)
+86%
|
(8)
-1 455%
|
4
N/A
|
(0)
N/A
|
15
N/A
|
20
+38%
|
21
+4%
|
13
-37%
|
(6)
N/A
|
(10)
-71%
|
(16)
-54%
|
6
N/A
|
(0)
N/A
|
(6)
-14 300%
|
(6)
+2%
|
(18)
-215%
|
(5)
+72%
|
(5)
+3%
|
7
N/A
|
(3)
N/A
|
(5)
-106%
|
0
N/A
|
(8)
N/A
|
(2)
+71%
|
1
N/A
|
(4)
N/A
|
(2)
+50%
|
(3)
-68%
|
(3)
-3%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
0
N/A
|
0
+89%
|
1
+80%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-194%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
3
+184%
|
3
+1%
|
(0)
N/A
|
(1)
-877%
|
(0)
+70%
|
0
N/A
|
2
+1 023%
|
0
-86%
|
0
-30%
|
0
+82%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
25
N/A
|
19
-25%
|
14
-26%
|
7
-49%
|
(5)
N/A
|
0
N/A
|
7
+11 150%
|
19
+181%
|
26
+37%
|
27
+4%
|
20
-28%
|
22
+15%
|
19
-15%
|
7
-66%
|
2
-63%
|
(7)
N/A
|
(20)
-188%
|
(15)
+24%
|
(10)
+33%
|
(19)
-89%
|
(10)
+49%
|
(8)
+19%
|
(13)
-58%
|
12
N/A
|
2
-81%
|
9
+307%
|
15
+66%
|
4
-72%
|
12
+198%
|
14
+14%
|
4
-71%
|
14
+259%
|
12
-15%
|
13
+8%
|
20
+51%
|
2
-91%
|
11
+539%
|
(3)
N/A
|
(4)
-19%
|
(11)
-182%
|
(17)
-61%
|
(12)
+34%
|
(12)
-3%
|
(0)
+100%
|
1
N/A
|
1
-54%
|
2
+353%
|
(6)
N/A
|
(8)
-28%
|
(3)
+66%
|
0
N/A
|
6
+3 081%
|
5
-28%
|
7
+51%
|
3
-60%
|
(11)
N/A
|
9
N/A
|
14
+55%
|
10
-27%
|
19
+90%
|
|